Question

In: Finance

Testing Company, Inc. has the following combination of Debt and Equity: Common Stock: 15.5 million shares...

Testing Company, Inc. has the following combination of Debt and Equity:

Common Stock:
15.5 million shares outstanding
Par value of $5/share
Book value of $20/share
Current price on the market of $65.25
Current Beta per a reliable source 1.13

Debt:
Maturity value of $500,000,000
Current price on the market of 97.3
Coupon rate if 4%
Semiannual payments
10 years until maturity

Other information:
Treasury bill rates — 2.45%
Market premium on this type of stock — 7.1%
Tax rate — 21%

What is the company’s weighted average cost of capital (WACC)?

Solutions

Expert Solution

MV of equity=Price of equity*number of shares outstanding
MV of equity=65.25*15500000
=1011375000
MV of Bond=Par value*bonds outstanding*%age of par
MV of Bond=1000*500000*0.973
=486500000
MV of firm = MV of Equity + MV of Bond
=1011375000+486500000
=1497875000
Weight of equity = MV of Equity/MV of firm
Weight of equity = 1011375000/1497875000
W(E)=0.6752
Weight of debt = MV of Bond/MV of firm
Weight of debt = 486500000/1497875000
W(D)=0.3248
Cost of equity
As per CAPM
Cost of equity = risk-free rate + beta * (Market risk premium)
Cost of equity% = 2.45 + 1.13 * (7.1)
Cost of equity% = 10.47
Cost of debt
                  K = Nx2
Bond Price =∑ [(Semi Annual Coupon)/(1 + YTM/2)^k]     +   Par value/(1 + YTM/2)^Nx2
                   k=1
                  K =10x2
973 =∑ [(4*1000/200)/(1 + YTM/200)^k]     +   1000/(1 + YTM/200)^10x2
                   k=1
YTM = 4.3356184219
After tax cost of debt = cost of debt*(1-tax rate)
After tax cost of debt = 4.3356184219*(1-0.21)
= 3.425138553301
WACC=after tax cost of debt*W(D)+cost of equity*W(E)
WACC=3.43*0.3248+10.47*0.6752

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Suppose a firm has 34 million shares of common stock outstanding at a price of $15.5...
Suppose a firm has 34 million shares of common stock outstanding at a price of $15.5 per share. The firm also has 100,000 bonds outstanding with a current price of $1171.1. The outstanding bonds have yield to maturity 7.8%. The firm's common stock beta is 2.5 and the corporate tax rate is 38%. The expected market return is 12% and the T-bill rate is 1%. What is the WACC for this firm? Weight of Equity (3 decimals):   Weight of Debt...
Fairyland Inc. has 4 million shares of common stock outstanding, 1 million shares of preferred stock...
Fairyland Inc. has 4 million shares of common stock outstanding, 1 million shares of preferred stock outstanding, and 200 thousand bonds. The common shares are selling for $25 per share, the preferred share are selling for $10 per share, and the bonds are selling for 95 percent of their $1,000 par. (See P10-3 for formula to calculate weights). A. What would be the weight used for equity in the computation of FarCry’s WACC? B. What weight should you use for...
OMG Inc. has 6 million shares of common stock outstanding, 5 million shares of preferred stock...
OMG Inc. has 6 million shares of common stock outstanding, 5 million shares of preferred stock outstanding, and 7,000 bonds. Suppose the common shares sell for $17 per share, the preferred shares sell for $16 per share, and the bonds sell for 108 percent of par. What weight should you use for preferred stock in the computation of OMG’s WACC? (Round your answer to 2 decimal places.)
A company has 5.56 million common shares outstanding and $65 million of debt with an interest...
A company has 5.56 million common shares outstanding and $65 million of debt with an interest rate of 5.8%. The company wants to raise another $52 million. It can do so by selling an additional 2.78 million shares of common stock (the equity plan) or by taking out a bank loan with an interest rate of 7.1% (the debt plan). The company has no preferred stock. The corporate tax rate is 21%. At what level of EBIT would the company...
54. A company has 7.01 million common shares outstanding and $56 million of debt with an...
54. A company has 7.01 million common shares outstanding and $56 million of debt with an interest rate of 5.4%. The company wants to raise another $44.8 million. It can do so by selling an additional 3.505 million shares of common stock (the equity plan) or by taking out a bank loan with an interest rate of 6.4% (the debt plan). The company has no preferred stock. The corporate tax rate is 28%. At what level of EBIT would the...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common stock is valued at $10 per share, with 2 million shares outstanding. It has a beta of 5, and market return is estimated to be 4% while treasury bills offer 1.5% risk-free rate. The preferred stock is valued at $15 per share, which pays dividend of $2 each year at a constant growth rate of 3%. Preferred stocks have 5 million shares outstanding. Finally,...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common...
(WACC) A company has common stock, preferred shares, and debt outstanding. As of today, the common stock is valued at $10 per share, with 2 million shares outstanding. It has a beta of 5, and market return is estimated to be 4% while treasury bills offer 1.5% risk-free rate. The preferred stock is valued at $15 per share, which pays dividend of $2 each year at a constant growth rate of 3%. Preferred stocks have 5 million shares outstanding. Finally,...
ABC Inc. has 10 million shares of common stock outstanding. The firm also has 1,200,000 shares...
ABC Inc. has 10 million shares of common stock outstanding. The firm also has 1,200,000 shares of 6 percent preferred stock (annual dividend=$6) and 300,000 semi-annual bonds of $1,000 face value with a coupon rate of 8 percent semiannual bonds outstanding. The bonds were issued five years ago with maturity of 30 years when they were issued. The market price of common stock is $46 per share and has a beta of 0.85, the preferred stock currently sells for $90...
A company has 14 million shares of common stock outstanding with a beta of 1.15 and...
A company has 14 million shares of common stock outstanding with a beta of 1.15 and a market price of $45 a share. There are 1000000 shares of 9 percent preferred stock outstanding valued at $80 a share. The 10 percent semi annual coupon bonds have a face value of $1000 and are selling at 92 percent of par. There are 280,000 bonds outstanding that mature in 15 years. The market risk premium is 12 percent., T-bills are yielding 4.5...
A company has 14 million shares of common stock outstanding with a beta of 1.15 and...
A company has 14 million shares of common stock outstanding with a beta of 1.15 and a market price of $45 a share. There are 1,000,000 shares of 9 percent preferred stock outstanding valued at $80 a share. The 10 percent semiannual coupon bonds have a face value of $1,000 and are selling at 92 percent of par. There are 280,000 bonds outstanding that mature in 15 years. The market risk premium is 12 percent, T-bills are yielding 4.5 percent,...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT